[INARI] YoY TTM Result on 30-Jun-2021 [#4]

Stock

[INARI] INARI AMERTRON BERHAD

Announcement Date

06-Aug-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

30-Jun-2021 [#4]

Profit Trend

QoQ- 19.05%

YoY- 112.18%

Quarter Report

lnari Financial Result Q4 FY2021.pdf

Latest QR

Upcoming QR

INARI's Result

INARI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	1,478,749	1,354,003	1,547,899	1,428,704	1,057,951	1,152,860	1,376,042	1.20%
YoY %	9.21%	-12.53%	8.34%	35.04%	-8.23%	-16.22%	-	-
Horiz. %	107.46%	98.40%	112.49%	103.83%	76.88%	83.78%	100.00%	-
PBT	310,057	355,776	446,109	352,249	172,364	216,205	295,458	0.80%
YoY %	-12.85%	-20.25%	26.65%	104.36%	-20.28%	-26.82%	-	-
Horiz. %	104.94%	120.42%	150.99%	119.22%	58.34%	73.18%	100.00%	-
Tax	-9,995	-30,751	-54,916	-21,534	-15,924	-23,858	-35,328	-18.96%
YoY %	67.50%	44.00%	-155.02%	-35.23%	33.26%	32.47%	-	-
Horiz. %	28.29%	87.04%	155.45%	60.95%	45.07%	67.53%	100.00%	-
NP	300,062	325,025	391,193	330,715	156,440	192,347	260,130	2.40%
YoY %	-7.68%	-16.91%	18.29%	111.40%	-18.67%	-26.06%	-	-
Horiz. %	115.35%	124.95%	150.38%	127.13%	60.14%	73.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	300,193	323,535	390,917	330,473	155,750	191,723	249,266	3.14%
YoY %	-7.21%	-17.24%	18.29%	112.18%	-18.76%	-23.08%	-	-
Horiz. %	120.43%	129.80%	156.83%	132.58%	62.48%	76.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.22%	8.64%	12.31%	6.11%	9.24%	11.03%	11.96%	-
YoY %	-62.73%	-29.81%	101.47%	-33.87%	-16.23%	-7.78%	-	-
Horiz. %	26.92%	72.24%	102.93%	51.09%	77.26%	92.22%	100.00%	-
Total Cost	1,178,687	1,028,978	1,156,706	1,097,989	901,511	960,513	1,115,912	0.91%
YoY %	14.55%	-11.04%	5.35%	21.79%	-6.14%	-13.93%	-	-
Horiz. %	105.63%	92.21%	103.66%	98.39%	80.79%	86.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,785,218	2,602,513	2,504,245	1,371,846	1,202,337	1,128,255	1,073,757	17.20%
YoY %	7.02%	3.92%	82.55%	14.10%	6.57%	5.08%	-	-
Horiz. %	259.39%	242.37%	233.22%	127.76%	111.97%	105.08%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	288,546	305,510	366,774	363,846	141,264	165,431	193,993	6.83%
YoY %	-5.55%	-16.70%	0.80%	157.56%	-14.61%	-14.72%	-	-
Horiz. %	148.74%	157.49%	189.07%	187.56%	72.82%	85.28%	100.00%	-
Div Payout %	96.12%	94.43%	93.82%	110.10%	90.70%	86.29%	77.83%	-
YoY %	1.79%	0.65%	-14.79%	21.39%	5.11%	10.87%	-	-
Horiz. %	123.50%	121.33%	120.54%	141.46%	116.54%	110.87%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	2,785,218	2,602,513	2,504,245	1,371,846	1,202,337	1,128,255	1,073,757	17.20%
YoY %	7.02%	3.92%	82.55%	14.10%	6.57%	5.08%	-	-
Horiz. %	259.39%	242.37%	233.22%	127.76%	111.97%	105.08%	100.00%	-
NOSH	3,774,300	3,732,934	3,707,354	3,346,436	3,249,764	3,177,150	3,141,043	3.10%
YoY %	1.11%	0.69%	10.79%	2.97%	2.29%	1.15%	-	-
Horiz. %	120.16%	118.84%	118.03%	106.54%	103.46%	101.15%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	20.29%	24.00%	25.27%	23.15%	14.79%	16.68%	18.90%	-
YoY %	-15.46%	-5.03%	9.16%	56.52%	-11.33%	-11.75%	-	-
Horiz. %	107.35%	126.98%	133.70%	122.49%	78.25%	88.25%	100.00%	-
ROE	10.78%	12.43%	15.61%	24.09%	12.95%	16.99%	23.21%	-
YoY %	-13.27%	-20.37%	-35.20%	86.02%	-23.78%	-26.80%	-	-
Horiz. %	46.45%	53.55%	67.26%	103.79%	55.79%	73.20%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	39.30	36.27	41.76	42.73	32.62	35.97	43.33	-1.61%
YoY %	8.35%	-13.15%	-2.27%	30.99%	-9.31%	-16.99%	-	-
Horiz. %	90.70%	83.71%	96.38%	98.62%	75.28%	83.01%	100.00%	-
EPS	7.98	8.67	10.55	9.88	4.80	5.98	7.85	0.27%
YoY %	-7.96%	-17.82%	6.78%	105.83%	-19.73%	-23.82%	-	-
Horiz. %	101.66%	110.45%	134.39%	125.86%	61.15%	76.18%	100.00%	-
DPS	7.70	8.20	9.89	10.88	4.36	5.20	6.11	3.92%
YoY %	-6.10%	-17.09%	-9.10%	149.54%	-16.15%	-14.89%	-	-
Horiz. %	126.02%	134.21%	161.87%	178.07%	71.36%	85.11%	100.00%	-
NAPS	0.7402	0.6972	0.6756	0.4103	0.3707	0.352	0.3381	13.93%
YoY %	6.17%	3.20%	64.66%	10.68%	5.31%	4.11%	-	-
Horiz. %	218.93%	206.21%	199.82%	121.35%	109.64%	104.11%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,346,436
RPS	39.03	35.74	40.86	37.71	27.93	30.43	36.32	1.20%
YoY %	9.21%	-12.53%	8.35%	35.02%	-8.22%	-16.22%	-	-
Horiz. %	107.46%	98.40%	112.50%	103.83%	76.90%	83.78%	100.00%	-
EPS	7.92	8.54	10.32	8.72	4.11	5.06	6.58	3.13%
YoY %	-7.26%	-17.25%	18.35%	112.17%	-18.77%	-23.10%	-	-
Horiz. %	120.36%	129.79%	156.84%	132.52%	62.46%	76.90%	100.00%	-
DPS	7.62	8.06	9.68	9.60	3.73	4.37	5.12	6.84%
YoY %	-5.46%	-16.74%	0.83%	157.37%	-14.65%	-14.65%	-	-
Horiz. %	148.83%	157.42%	189.06%	187.50%	72.85%	85.35%	100.00%	-
NAPS	0.7352	0.687	0.661	0.3621	0.3174	0.2978	0.2834	17.20%
YoY %	7.02%	3.93%	82.55%	14.08%	6.58%	5.08%	-	-
Horiz. %	259.42%	242.41%	233.24%	127.77%	112.00%	105.08%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	3.70	2.74	2.64	3.17	1.69	1.60	2.26	-
P/RPS	9.41	7.55	6.32	7.42	5.18	4.45	5.22	10.30%
YoY %	24.64%	19.46%	-14.82%	43.24%	16.40%	-14.75%	-	-
Horiz. %	180.27%	144.64%	121.07%	142.15%	99.23%	85.25%	100.00%	-
P/EPS	46.38	31.61	25.03	32.07	35.19	26.75	28.79	8.26%
YoY %	46.73%	26.29%	-21.95%	-8.87%	31.55%	-7.09%	-	-
Horiz. %	161.10%	109.80%	86.94%	111.39%	122.23%	92.91%	100.00%	-
EY	2.16	3.16	3.99	3.12	2.84	3.74	3.47	-7.59%
YoY %	-31.65%	-20.80%	27.88%	9.86%	-24.06%	7.78%	-	-
Horiz. %	62.25%	91.07%	114.99%	89.91%	81.84%	107.78%	100.00%	-
DY	2.08	2.99	3.75	3.43	2.58	3.25	2.70	-4.25%
YoY %	-30.43%	-20.27%	9.33%	32.95%	-20.62%	20.37%	-	-
Horiz. %	77.04%	110.74%	138.89%	127.04%	95.56%	120.37%	100.00%	-
P/NAPS	5.00	3.93	3.91	7.73	4.56	4.55	6.68	-4.70%
YoY %	27.23%	0.51%	-49.42%	69.52%	0.22%	-31.89%	-	-
Horiz. %	74.85%	58.83%	58.53%	115.72%	68.26%	68.11%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/24	29/08/23	19/08/22	06/08/21	27/08/20	28/08/19	28/08/18	-
Price	3.42	3.03	2.86	3.60	2.24	1.59	2.37	-
P/RPS	8.70	8.35	6.85	8.42	6.87	4.42	5.47	8.03%
YoY %	4.19%	21.90%	-18.65%	22.56%	55.43%	-19.20%	-	-
Horiz. %	159.05%	152.65%	125.23%	153.93%	125.59%	80.80%	100.00%	-
P/EPS	42.87	34.96	27.12	36.42	46.65	26.58	30.20	6.00%
YoY %	22.63%	28.91%	-25.54%	-21.93%	75.51%	-11.99%	-	-
Horiz. %	141.95%	115.76%	89.80%	120.60%	154.47%	88.01%	100.00%	-
EY	2.33	2.86	3.69	2.75	2.14	3.76	3.31	-5.67%
YoY %	-18.53%	-22.49%	34.18%	28.50%	-43.09%	13.60%	-	-
Horiz. %	70.39%	86.40%	111.48%	83.08%	64.65%	113.60%	100.00%	-
DY	2.25	2.71	3.46	3.02	1.94	3.27	2.58	-2.25%
YoY %	-16.97%	-21.68%	14.57%	55.67%	-40.67%	26.74%	-	-
Horiz. %	87.21%	105.04%	134.11%	117.05%	75.19%	126.74%	100.00%	-
P/NAPS	4.62	4.35	4.23	8.77	6.04	4.52	7.01	-6.70%
YoY %	6.21%	2.84%	-51.77%	45.20%	33.63%	-35.52%	-	-
Horiz. %	65.91%	62.05%	60.34%	125.11%	86.16%	64.48%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos